| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 4.97 | 4.55 | 4.23 | 3.38 | 2.67 | 2.40 | 2.35 | 2.48 | 2.34 | — | — |
| Cost of Revenue | 3.91 | 3.64 | 3.46 | 2.78 | 2.18 | 1.97 | 1.89 | 2.01 | 1.91 | 1.80 | 1.77 |
| Gross Profit | 1.05 | 0.91 | 0.77 | 0.60 | 0.49 | 0.43 | 0.46 | 0.48 | 0.44 | 0.41 | 0.43 |
| Operating Income | 0.43 | 0.39 | 0.32 | 0.19 | 0.16 | 0.13 | 0.17 | 0.21 | 0.16 | 0.12 | 0.15 |
| Finance Income | 0.03 | 0.04 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
| Finance Costs | 0.06 | 0.06 | 0.05 | 0.04 | 0.05 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 |
| Pretax Income | 0.41 | 0.33 | 0.26 | 0.13 | 0.11 | 0.13 | 0.15 | 0.18 | 0.14 | 0.10 | 0.11 |
| Income Tax Expense | 0.13 | 0.09 | 0.06 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.02 |
| Net Income | 0.28 | 0.24 | 0.21 | 0.09 | 0.09 | 0.09 | 0.10 | 0.13 | 0.11 | 0.08 | 0.07 |
| Total Comprehensive Income | 0.32 | 0.21 | 0.20 | 0.10 | 0.11 | 0.09 | 0.10 | 0.13 | 0.11 | 0.08 | 0.06 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 4.96 | 4.49 | 3.73 | 3.32 | 2.80 | 2.54 | 2.54 | 2.41 | 2.26 | 2.26 | 2.25 |
| Current Assets | 3.36 | 3.05 | 2.61 | 2.34 | 1.89 | 1.65 | 1.67 | 1.54 | 1.42 | 1.42 | 1.39 |
| Cash & Cash Equivalents | 0.76 | 0.66 | 0.58 | 0.56 | 0.70 | 0.68 | 0.53 | 0.46 | 0.26 | 0.34 | 0.29 |
| Inventories | 0.55 | 0.51 | 0.53 | 0.46 | 0.26 | 0.18 | 0.20 | 0.20 | 0.17 | 0.15 | 0.16 |
| Trade Receivables | 0.98 | 1.02 | 0.78 | 0.71 | 0.55 | 0.49 | 0.54 | 0.54 | 0.55 | 0.54 | 0.53 |
| Non-current Assets | 1.60 | 1.43 | 1.13 | 0.98 | 0.91 | 0.89 | 0.87 | 0.87 | 0.84 | 0.84 | 0.86 |
| Property, Plant & Equipment | 0.98 | 0.86 | 0.68 | 0.62 | 0.56 | 0.56 | 0.55 | 0.55 | 0.58 | 0.61 | 0.64 |
| Intangible Assets | 0.17 | 0.19 | 0.09 | 0.09 | 0.10 | 0.10 | 0.11 | 0.13 | 0.12 | 0.13 | 0.14 |
| Total Liabilities | 2.82 | 2.60 | 2.01 | 1.77 | 1.32 | 1.13 | 1.18 | 1.11 | 1.11 | 1.20 | 1.24 |
| Current Liabilities | 1.86 | 1.85 | 1.45 | 1.39 | 0.85 | 0.64 | 0.75 | 0.70 | 0.65 | 0.68 | 0.62 |
| Non-current Liabilities | 0.95 | 0.75 | 0.56 | 0.38 | 0.48 | 0.48 | 0.42 | 0.41 | 0.46 | 0.52 | 0.62 |
| Total Equity | 2.14 | 1.89 | 1.72 | 1.55 | 1.47 | 1.41 | 1.36 | 1.30 | 1.15 | 1.07 | 1.01 |
| Share Capital | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
| Retained Earnings | 1.94 | 1.74 | 1.60 | 1.44 | 1.36 | 1.30 | 1.25 | 1.18 | 1.03 | 0.94 | 0.89 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 299.9 | 230.1 | 214.6 | -145.4 | 101.5 | 288.9 | 216.1 | 204.7 | 144.6 | 242.2 | 100.3 |
| Cash from Investing Activities | -249.7 | -255.8 | -193.4 | -131.1 | -120.4 | -84.5 | -78.6 | 67.3 | -163.8 | -102.0 | -95.9 |
| Purchase of Property, Plant & Equipment | 200.9 | 145.2 | 112.9 | 114.9 | 55.8 | 74.2 | 77.5 | 55.2 | 45.6 | 43.1 | 69.0 |
| Cash from Financing Activities | 59.0 | 82.0 | 2.6 | 134.7 | 34.8 | -55.3 | -57.8 | -80.6 | -54.1 | -87.3 | -50.6 |
| Dividends Paid | 87.4 | 82.8 | 32.5 | 29.5 | 32.3 | 35.2 | 35.2 | 32.3 | 23.5 | 29.3 | 38.1 |
| Net Change in Cash | 109.2 | 56.4 | 23.9 | — | — | — | — | — | — | — | — |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.58 | 1.38 | 1.52 | 1.22 | 1.19 | 1.03 | 1.36 | 1.02 | 1.13 | 1.04 |
| Cost of Revenue | 1.24 | 1.08 | 1.20 | 0.97 | 0.94 | 0.81 | 1.09 | 0.84 | 0.89 | 0.82 |
| Gross Profit | 0.34 | 0.29 | 0.33 | 0.24 | 0.26 | 0.23 | 0.27 | 0.18 | 0.24 | 0.21 |
| Selling, General & Administrative | — | — | — | 0.14 | 0.15 | 0.14 | — | — | — | — |
| Operating Income | 0.18 | 0.13 | 0.13 | 0.10 | 0.11 | 0.09 | 0.12 | 0.07 | 0.11 | 0.09 |
| Finance Income | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.00 | 0.01 | 0.01 |
| Finance Costs | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 0.16 | 0.15 | 0.13 | 0.09 | 0.10 | 0.08 | 0.08 | 0.05 | 0.10 | 0.10 |
| Income Tax Expense | 0.04 | 0.03 | 0.05 | 0.03 | 0.04 | -0.02 | 0.02 | 0.02 | 0.04 | 0.02 |
| Net Income | 0.12 | 0.12 | 0.08 | 0.07 | 0.07 | 0.07 | 0.06 | 0.04 | 0.06 | 0.08 |
| Total Comprehensive Income | 0.07 | 0.06 | 0.11 | 0.07 | 0.07 | 0.08 | 0.04 | 0.05 | 0.06 | 0.07 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 5.99 | 5.36 | 4.96 | 4.61 | 4.59 | 4.66 | 4.49 | 3.99 | 3.91 | 3.89 |
| Current Assets | 4.35 | 3.73 | 3.36 | 3.09 | 3.14 | 3.20 | 3.05 | 2.73 | 2.72 | 2.76 |
| Cash & Cash Equivalents | 0.67 | 0.80 | 0.76 | 0.66 | 0.72 | 0.80 | 0.66 | 0.50 | 0.55 | 0.66 |
| Inventories | 0.74 | 0.61 | 0.55 | 0.59 | 0.52 | 0.51 | 0.51 | 0.52 | 0.52 | 0.52 |
| Trade Receivables | 1.40 | 1.02 | 0.98 | 0.91 | 0.93 | 1.00 | 1.02 | 0.86 | 0.86 | 0.83 |
| Non-current Assets | 1.63 | 1.63 | 1.60 | 1.52 | 1.45 | 1.46 | 1.43 | 1.26 | 1.19 | 1.13 |
| Property, Plant & Equipment | 1.02 | 1.00 | 0.98 | 0.95 | 0.90 | 0.88 | 0.86 | 0.79 | 0.71 | 0.69 |
| Intangible Assets | 0.17 | 0.17 | 0.17 | 0.19 | 0.18 | 0.19 | 0.19 | 0.13 | 0.10 | 0.09 |
| Total Liabilities | 3.79 | 3.23 | 2.82 | 2.57 | 2.64 | 2.77 | 2.60 | 2.15 | 2.09 | 2.19 |
| Current Liabilities | 2.88 | 2.33 | 1.86 | 1.74 | 1.81 | 1.81 | 1.85 | 1.61 | 1.66 | 1.69 |
| Non-current Liabilities | 0.90 | 0.90 | 0.95 | 0.83 | 0.84 | 0.97 | 0.75 | 0.53 | 0.43 | 0.50 |
| Total Equity | 2.20 | 2.13 | 2.14 | 2.04 | 1.95 | 1.88 | 1.89 | 1.84 | 1.82 | 1.71 |
| Share Capital | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
| Retained Earnings | 2.09 | 1.97 | 1.94 | 1.86 | 1.79 | 1.73 | 1.74 | 1.69 | 1.66 | 1.59 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -55.0 | -27.0 | 39.8 | 39.2 | 135.9 | 85.0 | 110.3 | 22.7 | -57.4 | 154.5 |
| Cash from Investing Activities | -35.2 | -7.6 | -59.9 | -51.3 | -63.9 | -74.6 | -106.4 | -82.1 | -44.3 | -23.0 |
| Purchase of Property, Plant & Equipment | 32.6 | 53.9 | 43.8 | 53.5 | 56.0 | 47.5 | 45.9 | 39.4 | 30.2 | 29.7 |
| Cash from Financing Activities | -34.3 | 46.6 | 120.1 | -54.2 | -140.5 | 133.7 | 142.4 | 17.2 | -15.7 | -61.9 |
| Dividends Paid | 92.6 | 0.0 | 0.0 | -0.0 | 87.4 | 0.0 | 0.0 | 0.0 | — | — |
| Net Change in Cash | -124.6 | 12.0 | 100.0 | -66.3 | -68.6 | 144.1 | 146.3 | -42.2 | -117.4 | 69.6 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 4,965.8 | +9.1% | +13.7% | +15.6% | — |
| Operating income | 426.4 | +9.4% | +31.5% | +26.1% | +10.7% |
| Net income | 284.3 | +17.3% | +46.1% | +27.2% | +15.0% |
| EPS | ₩1,895 | +17.3% | +46.1% | +27.2% | +15.0% |
| Operating cash flow | 299.9 | +30.3% | — | +0.8% | +11.6% |
| Shareholders' equity | 2,141.3 | +13.3% | +11.4% | +8.7% | +7.8% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 21.2% | 19.9% | 18.3% | 17.7% | 18.3% | 18.1% |
| Operating margin | 8.6% | 8.6% | 7.7% | 5.6% | 5.8% | 5.6% |
| Net margin | 5.7% | 5.3% | 4.9% | 2.7% | 3.2% | 3.6% |
| Return on equity | 14.1% | 13.4% | 12.7% | 6.0% | 5.9% | 6.2% |
| Return on assets | 6.0% | 5.9% | 5.9% | 3.0% | 3.2% | 3.4% |
| Operating cash flow / revenue | 6.0% | 5.1% | 5.1% | -4.3% | 3.8% | 12.0% |
| Capex / revenue | 4.0% | 3.2% | 2.7% | 3.4% | 2.1% | 3.1% |
| Symbol | Last Price |
|---|---|
| 034020DOOSAN ENERBILITY CO., LTD. | ₩79,200 +0.0% |
| 267260HD HYUNDAI ELECTRIC CO.,LTD | ₩714,000 +1.1% |
| 298040Hyosung Heavy Industries Corporation | ₩2,732,000 +0.3% |
| 006260LS Corp. | ₩299,500 +2.6% |
| 000500Gaon Cable Co., Ltd. | ₩212,000 +1.7% |
| 062040Sanil Electric Co., Ltd. | ₩191,700 +2.8% |
| 001440Taihan Cable & Solution Co., Ltd. | ₩27,400 +1.7% |
| 103590Iljin Electric | ₩68,300 +1.0% |
| 336260Doosan Fuel Cell | ₩43,850 +12.4% |
| 178320Seojin System Co., Ltd. | ₩33,650 +1.4% |